investorscraft@gmail.com

Intrinsic Value of Las Vegas Sands Corp. (LVS)

Previous Close$50.10
Intrinsic Value
Upside potential
Previous Close
$50.10

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %-2.9NaN
Revenue, $4110NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m4902NaN
Operating income, $m-792NaN
EBITDA, $m356NaN
Interest expense (income), $mNaN
Earnings before tax, $m1986NaN
Tax expense, $m154NaN
Net income, $m1832NaN

BALANCE SHEET

Cash and short-term investments, $m6311NaN
Total assets, $m22039NaN
Adjusted assets (=assets-cash), $m15728NaN
Average production assets, $m11692NaN
Working capital, $m2842NaN
Total debt, $m15978NaN
Total liabilities, $m18383NaN
Total equity, $m3656NaN
Debt-to-equity ratio4.370NaN
Adjusted equity ratio-0.040NaN

CASH FLOW

Net income, $m1832NaN
Depreciation, amort., depletion, $m1148NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m-944NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-642NaN
Free cash flow, $m-302NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m2842
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount